Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $126k initial cash invested.
-7.5%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,363
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $5,152 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,363
Total Expenses
$5,152
Mortgage P&I
59%
$2,564
Property Taxes
7%
$304
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091